| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 0.6 | 0.3 | (6.9) | 0.9 | (1.7) | (4.3) | (1.2) | (2.4) | (3.2) | (12.2) | (4.4) | 0.8 | 0.4 | 0.5 | 29.6 | (1.4) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | (5.1) | (7.4) | (11.0) | (15.4) | 24.0 | (9.8) | (21.9) | 33.3 | (8.2) | (11.0) | (7.5) | 2.3 | 0.0 | 4.5 | 3.6 | 0.9 | 8.3 | (0.1) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 10.3 | 10.7 | 13.3 | 13.4 | 14.0 | 14.6 | 11.7 | 11.5 | 12.9 | 11.0 | 12.6 | 12.7 | 10.0 | 6.0 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 7.4 | 7.4 | 10.6 | 14.4 | 18.7 | 14.1 | 12.5 | 15.9 | 12.8 | 5.6 | 5.7 | 5.1 | 4.7 | 6.5 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 5.8 | 0.0 | 0.0 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 0.0 | (0.1) | 0.1 | (0.3) | (0.0) | (0.5) | (0.8) | (0.8) | 1.9 | (1.9) | (0.8) | (0.4) | (0.5) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 9.8 | (20.6) | (8.1) | (5.5) | (15.8) | (17.1) | (26.7) | (10.7) | (1.3) | 13.1 | 2.7 | 5.3 | 11.5 | 8.6 | (12.2) | ||
| (4.7) |
| (4.1) |
| 4.0 |
| (5.7) |
| (4.0) |
| (11.6) |
| (0.5) |
| (3.6) |
| (6.2) |
| (3.5) |
| (4.3) |
| 47.3 |
| (6.3) |
| (1.8) |
| (1.2) |
| (1.3) |
| (3.9) |
| (1.7) |
| (2.4) |
| (2.0) |
| (4.9) |
| (6.8) |
| 2.9 |
| (0.8) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 2.4 | 2.8 | 2.5 | 2.5 | 2.9 | 3.3 | 3.2 | 3.6 | 3.2 | 3.4 | 3.2 | 3.4 | 3.5 | 3.9 | 3.3 | 3.2 | 3.6 | 4.7 | 3.2 | 3.3 | 3.4 | 3.9 | 2.6 | 2.5 | 2.7 | 3.6 | 2.2 | 2.1 | 3.5 | 6.3 | 1.8 | 1.7 | 3.1 | 5.0 | 1.6 | 1.6 | 2.8 | 3.5 | 2.8 | 3.1 |
| Amortization Of Intangibles | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.2 | |||||||||||||||||||||||
| Stock-Based Compensation | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.7 | 0.5 | 0.6 | 0.6 | 0.6 | 0.3 | 0.7 | 1.1 | 0.7 | 0.9 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | - | ||||||||||||||||||||||
| Asset Impairments | 0.0 | - | - | - | 0.0 | - | 0.0 | - | 0.0 | - | 5.3 | - | - | - | 0.0 | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 3.8 | - | - | - | 1.7 | - | - | - | 0.4 | - | - | - | (0.8) | - | - | - | 0.8 | |||||||||||||||||||||||
| Change In Inventory | (1.6) | - | - | - | (1.0) | - | - | - | 0.0 | - | - | - | 1.2 | - | - | - | 1.0 | - | ||||||||||||||||||||||
| Change In Accounts Payable | 4.4 | - | - | - | (1.0) | - | - | - | 2.2 | - | - | - | (15.1) | - | - | - | (0.0) | |||||||||||||||||||||||
| Change In Other Working Capital | (0.1) | - | - | - | (0.1) | - | - | - | (0.3) | - | - | - | (0.3) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (8.3) | - | - | - | (1.3) | - | - | - | (0.8) | - | - | - | (6.8) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 2.6 | - | - | - | 1.1 | - | - | - | 2.4 | - | - | - | 2.1 | - | - | - | 4.4 | - | - | - | 5.2 | - | - | - | 3.3 | - | - | - | 3.0 | - | - | - | 3.2 | - | - | - | 2.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | 0.0 | - | - | - | 0.7 | - | - | - | 16.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | 0.0 | - | - | - | 4.0 | - | - | - | 15.4 | - | - | - | 4.5 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (2.4) | - | - | - | (0.6) | - | - | - | 0.9 | - | - | - | (2.7) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 0.2 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.0 | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (0.1) | - | - | - | (0.2) | - | - | - | 0.1 | - | - | - | 0.8 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.6) | - | - | - | 0.2 | - | - | - | 1.0 | - | - | - | 0.2 | - | - | - |
| Net Change In Cash | (10.8) | - | - | - | (2.0) | - | - | - | 0.1 | - | - | - | (8.7) | - | - | - | (3.3) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (10.8) | - | - | - | (2.4) | - | - | - | (3.2) | - | - | - | (8.9) | - | - | - | (7.9) | - | - | - | (0.2) | - | - | - | (6.2) | - | - | - | (4.1) | - | - | - | (4.4) | - | - | - | 2.3 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 4.6 |
| 4.4 |
| 3.8 |
| 2.7 |
| Amortization Of Intangibles | - | 0.5 | 0.4 | 0.2 | 0.5 | 1.0 | 1.0 | 1.0 | 1.0 | 4.3 | 5.0 | 5.5 | 3.9 | 1.2 | 0.4 | 0.3 | 0.1 | - |
| Stock-Based Compensation | 1.5 | 1.6 | 2.0 | 2.1 | 3.4 | 4.1 | 3.5 | 4.2 | 3.3 | 3.5 | 3.7 | 3.7 | 3.8 | 4.1 | 3.7 | 3.5 | 2.5 | 1.7 |
| Deffered Income Tax | - | (0.5) | 0.1 | (0.0) | (0.3) | (0.2) | (0.4) | (4.9) | (0.2) | (0.8) | 2.4 | 0.6 | (0.7) | (0.8) | 2.2 | (0.9) | (3.1) | 0.0 |
| Asset Impairments | - | - | 0.0 | 5.3 | 0.0 | 0.0 | 1.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 4.3 | (3.8) | (1.7) | (0.5) | 0.5 | 1.1 | 4.3 | 2.2 | (2.7) | (10.7) | 5.8 | 8.2 | (1.2) | 2.2 | 7.4 | 2.7 | 2.7 |
| Change In Inventory | - | (8.7) | 3.9 | (3.7) | 8.5 | (0.0) | 1.2 | 0.6 | 0.2 | 2.0 | (0.8) | 3.8 | (0.9) | 2.0 | (2.4) | 3.9 | 1.2 | (2.1) |
| Change In Accounts Payable | - | 0.2 | (0.4) | (15.6) | 11.4 | (0.3) | (3.3) | (1.9) | 2.0 | 6.7 | (0.8) | (3.4) | 1.7 | 1.2 | 0.9 | 2.2 | 0.2 | (1.9) |
| Change In Other Working Capital | - | (1.0) | (0.3) | (1.4) | (1.7) | (0.5) | 0.5 | 1.0 | 2.1 | 0.7 | 2.4 | (1.5) | (0.6) | 0.7 | 0.6 | (2.0) | (0.6) | 2.3 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 17.1 | (13.2) | 2.5 | 8.9 | 2.9 | (3.1) | (14.2) | 5.2 | 11.5 | 18.7 | 8.4 | 10.4 | 16.3 | 15.1 | 1.9 | 9.6 | 0.9 |
| 14.1 |
| 11.0 |
| 5.2 |
| Acquisitions | - | 3.8 | 0.0 | - | - | - | - | - | - | - | 0.0 | 0.0 | 43.4 | 22.9 | 0.0 | 0.0 | 6.4 | - |
| Divestitures | - | - | - | - | - | - | 0.0 | 88.4 | 0.0 | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 0.0 | 2.0 | 18.2 | 55.7 | 0.0 | 8.7 | 41.9 | 2.0 | 11.1 | 13.2 | 11.3 | 12.3 | 42.0 | 21.9 | 49.5 | 87.9 | 35.0 |
| Sales Of Investments | - | 0.0 | 60.5 | 15.4 | 13.2 | 12.0 | 13.5 | 12.0 | 10.3 | 28.5 | 10.1 | 13.2 | 34.2 | 24.9 | 16.2 | 56.1 | 93.2 | 37.2 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 3.9 | 52.4 | (14.7) | 0.4 | (6.7) | (9.3) | 46.0 | (7.6) | 4.5 | (8.7) | (3.8) | (26.7) | (44.7) | (12.3) | (7.6) | (12.1) | (3.0) |
| - |
| 4.0 |
| Debt Repaid | - | - | - | - | - | - | - | 2.6 | 0.2 | 1.6 | 1.4 | 1.3 | 1.3 | 1.0 | 0.1 | 0.1 | 0.1 | 2.1 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 1.7 | 0.0 | 0.2 | 0.0 | 0.0 | 0.4 | 1.3 | - | - | - | - | - | 0.0 | 0.0 | 3.7 | 0.0 | 0.6 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (1.7) | 0.1 | 2.3 | 0.7 | 2.6 | 7.1 | (30.8) | (13.3) | (9.7) | (4.4) | (6.3) | 32.7 | 29.3 | (0.9) | 5.5 | 3.8 | 2.9 |
| 0.0 |
| (0.0) |
| 0.0 |
| - |
| Net Change In Cash | - | 19.3 | 39.3 | (9.8) | 9.7 | (1.2) | (5.8) | 0.3 | (16.5) | 8.2 | 3.7 | (2.6) | 15.9 | 0.4 | 2.0 | (0.2) | 1.4 | 0.9 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (1.4) |
| (4.2) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | 1.4 | 4.0 | 16.3 | 8.4 | (12.3) | - | (2.3) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| 0.2 |
| 0.2 |
| - |
| - |
| 0.2 |
| 0.2 |
| (2.1) |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.3 |
| 1.1 |
| 1.3 |
| 1.1 |
| 1.0 |
| 1.1 |
| 0.9 |
| 1.0 |
| 0.9 |
| 0.7 |
| 0.8 |
| 1.1 |
| 1.1 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.7 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.9 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.8 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (4.2) |
| - |
| - |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| 10.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| (3.1) |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| (8.5) |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (3.8) |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |